CWR.L
Ceres Power Holdings PLC
Price:  
79.75 
GBP
Volume:  
1,498,046.00
United Kingdom | Electrical Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CWR.L WACC - Weighted Average Cost of Capital

The WACC of Ceres Power Holdings PLC (CWR.L) is 7.5%.

The Cost of Equity of Ceres Power Holdings PLC (CWR.L) is 7.50%.
The Cost of Debt of Ceres Power Holdings PLC (CWR.L) is 8.00%.

Range Selected
Cost of equity 6.30% - 8.70% 7.50%
Tax rate 8.70% - 9.50% 9.10%
Cost of debt 7.00% - 9.00% 8.00%
WACC 6.3% - 8.7% 7.5%
WACC

CWR.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.39 0.53
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.30% 8.70%
Tax rate 8.70% 9.50%
Debt/Equity ratio 0.02 0.02
Cost of debt 7.00% 9.00%
After-tax WACC 6.3% 8.7%
Selected WACC 7.5%

CWR.L's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for CWR.L:

cost_of_equity (7.50%) = risk_free_rate (4.25%) + equity_risk_premium (6.50%) * adjusted_beta (0.39) + risk_adjustments (0.25%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.